0.100
Revenue¥B
0.929
0.947
0.951
0.967
0.972
0.968
0.972
1.000
1.024
1.052
0.111
1.60%
1.23%
37
5.57
Revenue growth%
28.79
27.50
26.08
28.01
26.35
24.32
25.08
26.52
25.33
22.54
5.66
25.08
26.21
63
24.11
Gross margin%
20.32
21.98
24.38
25.85
23.09
23.51
21.65
23.93
23.20
21.77
26.66
23.20
23.14
37
2.88
Operating margin%
17.40
18.69
16.35
16.02
14.79
15.88
16.51
17.17
14.81
16.22
21.70
16.22
16.29
83
6.66
Net margin%
11.32
8.42
9.29
10.00
9.02
9.82
9.82
10.50
12.91
14.91
12.74
10.50
9.91
25
30.96
P/E ratio (avg)x
28.69
28.65
31.06
26.70
28.88
27.97
28.48
26.81
28.76
26.71
19.65
27.97
28.57
22
18.65
EV/EBITx
6.366
6.736
6.585
7.142
8.247
7.553
7.824
8.233
8.447
8.626
8.467
8.233
7.688
62
15.48
FCF yield (avg)%
13.02
13.27
10.84
12.58
14.55
13.41
10.81
12.64
10.31
8.13
20.10
10.81
12.61
71
3.06
FCF margin%
8.06
6.75
5.46
3.39
6.19
5.75
7.34
6.34
5.72
6.41
13.84
6.34
6.27
83
1.587
FCF / Net incomex
2.064
2.214
2.168
2.359
2.266
2.301
2.241
2.539
2.748
3.180
1.752
2.539
2.283
47
10.40
ROIC%
21.79
23.78
24.78
24.50
25.75
23.96
26.05
23.25
22.60
21.30
19.58
23.25
23.87
10
5.94
Return on equity%
9.46
9.44
10.10
8.75
9.64
7.04
5.91
4.95
2.87
1.61
29.54
4.95
7.89
84
22.12
Return on assets%
6.30
3.59
6.14
6.73
9.41
9.54
10.62
7.71
8.97
6.92
6.36
8.97
7.31
60
0.54
EPS¥
0.17
0.17
0.19
0.21
0.23
0.24
0.24
0.26
0.27
0.30
0.60
4.93%
7.14%
—
18.51
EPS growth%
27.49
30.23
29.34
27.05
27.13
27.99
30.69
32.30
29.59
29.67
4.33
29.67
29.46
65
0.29
Bookvalue per sh¥
0.53
0.52
0.50
0.52
0.54
0.57
0.61
0.65
0.65
0.72
0.19
5.79%
4.62%
—
0.23
FCF per share¥
0.25
0.24
0.25
0.26
0.26
0.30
0.30
0.31
0.33
0.32
0.47
3.87%
3.25%
—
0.50
Dividend per sh¥
0.24
0.25
0.22
0.20
0.18
0.16
0.17
0.15
0.14
0.13
0.43
(6.90%)
(7.74%)
—
24.25
Div yield (avg)%
4.03
4.95
5.31
8.29
9.35
9.66
9.94
7.01
7.93
10.18
23.68
9.66
8.11
16
29.56
Payout ratio%
9.59
11.93
11.70
10.20
13.09
15.41
16.17
17.65
19.41
20.31
4.75
17.65
14.25
14
943.8
Shares (diluted)M
770.7
722.3
643.7
632.5
644.5
582.7
620.1
544.5
478.1
418.0
932.0
(8.30%)
(7.33%)
70
18.87
Buyback yield%
7.17
5.70
7.92
6.90
5.45
7.85
6.44
3.88
6.68
5.78
8.75
6.44
6.56
62
0.638
D/E ratiox
0.281
0.297
0.330
0.341
0.376
0.401
0.373
0.353
0.321
0.286
0.847
0.353
0.335
58
614.0
Enterprise value¥M
146.4
138.0
152.7
164.2
179.0
160.0
178.8
186.8
170.8
168.4
148.9
(1.21%)
2.28%
61
410.3
LT debt¥M
184.3
178.4
199.1
218.2
238.1
276.8
316.9
325.6
339.3
382.8
530.0
9.96%
8.38%
25
Revenue
¥1.052B
1.23%
1.00×
Cost of revenue
¥589.5M
1.39%
1.02×
Operating expenses
¥239.1M
1.13%
0.99×